Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4. EDA REVENUES & EXPENDITURES 10-21-2019
10-16-2019 03:40 PM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: SEPTEMBER 30TH, 2019 920-EDA FINANCIAL SUMMARY 75.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY EDA 332,600.00 1,310.59 186,778.34 56.16 145,821.66 TOTAL REVENUES 332,600.00 1,310.59 186,778.34 56.16 145,821.66 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Economic Development 332,600.00 13,465.13 205,931.02 61.92 126,668.98 TOTAL Economic Development 332,600.00 13,465.13 205,931.02 61.92 126,668.98 TOTAL EXPENDITURES 332,600.00 13,465.13 205,931.02 61.92 126,668.98 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 12,154.54)( 19,152.68)19,152.68 4.4. 10-16-2019 03:40 PM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: SEPTEMBER 30TH, 2019 920-EDA 75.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ EDA === Taxes 920-3-0000-3111 Property Taxes 325,100.00 0.00 170,022.34 52.30 155,077.66 TOTAL Taxes 325,100.00 0.00 170,022.34 52.30 155,077.66 Intergovernmental Rev _____________ _____________ _____________ _______ _____________ Other Revenue 920-3-0000-3621 Interest Income 4,000.00 1,310.59 13,256.00 331.40 ( 9,256.00) TOTAL Other Revenue 4,000.00 1,310.59 13,256.00 331.40 ( 9,256.00) Other Financing Sources _____________ _____________ _____________ _______ _____________ Transfers In 920-3-0000-3949 Transfer-HRA 3,500.00 0.00 3,500.00 100.00 0.00 TOTAL Transfers In 3,500.00 0.00 3,500.00 100.00 0.00 _____________________________________________________________________________ TOTAL EDA 332,600.00 1,310.59 186,778.34 56.16 145,821.66 ___________________________________________________________________________________________________________________ TOTAL REVENUE 332,600.00 1,310.59 186,778.34 56.16 145,821.66 ============= ============= ============= ======= ============= 10-16-2019 03:40 PM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: SEPTEMBER 30TH, 2019 920-EDA Economic Development 75.00% OF YEAR COMP. Economic Development CURRENT CURRENT YEAR TO DATE % OF BUDGET DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ Personal Services 920-4-6210-4101 Regular Pay 101,850.00 7,928.00 62,265.36 61.13 39,584.64 920-4-6210-4103 Part-time Pay 12,600.00 900.00 7,200.00 57.14 5,400.00 920-4-6210-4104 PERA 7,750.00 609.60 4,759.87 61.42 2,990.13 920-4-6210-4105 FICA 7,000.00 489.90 3,812.95 54.47 3,187.05 920-4-6210-4107 Medicare 1,650.00 118.93 917.82 55.63 732.18 920-4-6210-4108 Insurance 16,200.00 1,329.60 10,636.80 65.66 5,563.20 920-4-6210-4109 Workers Comp 550.00 0.00 342.75 62.32 207.25 TOTAL Personal Services 147,600.00 11,376.03 89,935.55 60.93 57,664.45 Supplies 920-4-6210-4201 Office Supplies 2,100.00 29.03 423.48 20.17 1,676.52 920-4-6210-4212 Fuels & Lubes 200.00 0.00 166.10 83.05 33.90 TOTAL Supplies 2,300.00 29.03 589.58 25.63 1,710.42 Other Services & Charges 920-4-6210-4304 Legal Fees 7,000.00 0.00 5,932.50 84.75 1,067.50 920-4-6210-4321 Telephone 1,000.00 48.91 517.76 51.78 482.24 920-4-6210-4322 Postage 350.00 0.00 377.06 107.73 ( 27.06) 920-4-6210-4331 Travel, Conferences & Schools 11,500.00 268.09 6,768.98 58.86 4,731.02 920-4-6210-4349 Advertising/Marketing 71,850.00 1,691.07 56,855.59 79.13 14,994.41 920-4-6210-4359 Publishing 350.00 0.00 136.00 38.86 214.00 920-4-6210-4361 Insurance 100.00 52.00 158.00 158.00 ( 58.00) 920-4-6210-4433 Dues & Subscriptions 4,550.00 0.00 3,660.00 80.44 890.00 920-4-6210-4440 Miscellaneous 48,000.00 0.00 3,000.00 6.25 45,000.00 TOTAL Other Services & Charges 144,700.00 2,060.07 77,405.89 53.49 67,294.11 Capital Outlay _____________ _____________ _____________ _______ _____________ Transfers Out 920-4-6210-4721 Transfer-General Fund 38,000.00 0.00 38,000.00 100.00 0.00 TOTAL Transfers Out 38,000.00 0.00 38,000.00 100.00 0.00 ___________________________________________________________________________________________________________________ TOTAL Economic Development 332,600.00 13,465.13 205,931.02 61.92 126,668.98 ___________________________________________________________________________________________________________________ TOTAL Economic Development 332,600.00 13,465.13 205,931.02 61.92 126,668.98 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 332,600.00 13,465.13 205,931.02 61.92 126,668.98 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 12,154.54)( 19,152.68) 19,152.68